U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q


[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the quarterly period ended                                 June 30, 2002
                                 -----------------------------------------------

                                                       or

[   ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the quarterly period ended                         to


                        Commission File Number: 333-45241
- --------------------------------------------------------------------------------


                           ELITE PHARMACEUTICALS, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


Delaware                                                22-3542636
- --------------------------------------         ---------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)



165 Ludlow Avenue, Northvale, New Jersey                         07647
- ------------------------------------------------------         ---------
(Address of principal executive offices)                       (Zip Code)



                                 (201) 750-2646
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)



(Former name, former address and former fiscal year, if changed since last
                                    report)

Check whether the issuer (1) has filed all reports required to be filed by
Section 13 or 15 (d) of the Exchange Act during the past 12 months (or for such
shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.

                                                                 Yes [x] No [  ]

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Check whether the issuer has filed all documents and reports required to be
filed by Sections 12, 13 or 15 (d) of the Exchange Act after the distribution of
securities under a plan confirmed by a court.

                                                                Yes [  ] No [  ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

The number of shares outstanding of the issuer's common stock as of July 24,
2002 is 9,728,116.






                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                                   INDEX



                                                                                      Page No.
                                                                                   
PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

           Consolidated Balance Sheets as of June 30, 2002 (unaudited) and
            March 31, 2002                                                              1 - 2

           Consolidated Statements of Operations for the three months
           ended June 30, 2002 and June 30, 2001 (unaudited)                              3

           Consolidated Statements of Changes in Stockholders' Equity
           for the three months ended June 30, 2002 and June 30, 2001 (unaudited)         4

           Consolidated Statements of Cash Flows for the three months
           ended June 30, 2002 and June 30, 2001 (unaudited)                              5

           Notes to Form 10-Q                                                           6 - 11

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS                               12 - 14

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES
           ABOUT MARKET RISK                                                              15

PART II  OTHER INFORMATION                                                                15

           Item 1 Legal Proceedings
           Item 2 Changes in Securities
           Item 3 Defaults Upon Senior Securities
           Item 4 Submission of Matters to a Vote of Security-Holders Item 5
           Other Information Item 6 Exhibits and Reports on Form 8-K

SIGNATURES                                                                                16







                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS


                                                      ASSETS



                                                                      June 30,       March 31,
                                                                        2002            2002
                                                                  -------------   --------------
                                                                     (Unaudited)     (Audited)

                                                                            
CURRENT ASSETS:
       Cash and cash equivalents                                  $   6,628,222   $    6,852,434
       Short-term investments                                               ---          100,000
       Accounts receivable                                               29,988           39,988
       Restricted cash                                                  181,692          213,664
       Due from Joint Venture                                           250,961          525,259
       Prepaid expenses and other current assets                         70,906          106,082
                                                                  -------------   --------------
               Total current assets                                   7,161,769        7,837,427
                                                                  -------------   --------------

PROPERTY AND EQUIPMENT, net of accumulated
       depreciation and amortization                                  3,890,753        3,865,771
                                                                  -------------    -------------


INTANGIBLE ASSETS - net of accumulated amortization                      66,375           54,669
                                                                  -------------    -------------

OTHER ASSETS:
       Deposit on Equipment                                             123,396          123,396
       Investment in Joint Venture                                          237           63,381
       Amount receivable from sale of state tax losses                   66,077           66,077
       Restricted cash - Debt Service Reserve                           300,000          300,000
       Restricted cash - Note payable                                   250,000          250,000
       EDA bond offering costs, net of accumulated amortization
           of  $37,301 and $34,076, respectively                        160,552          163,777
                                                                  -------------   --------------

           Total other assets                                           900,262          966,631
                                                                  -------------   --------------
           Total assets                                              12,019,159    $  12,724,498
                                                                  =============   ==============





               The accompanying notes are an integral part of the
                       consolidated financial statements.

                                       -1-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS

                      LIABILITIES AND STOCKHOLDERS' EQUITY



                                                                                June 30,           March 31,
                                                                                  2002               2002
                                                                              ------------        ------------
                                                                               (Unaudited)          (Audited)
                                                                                            
CURRENT LIABILITIES:
       Current portion - Note payable                                         $    75,000         $    75,000
       Current portion of EDA bonds                                               130,000             130,000
       Accounts payable and accrued expenses                                      100,451             141,712
       Due to Joint Venture                                                       237,559             435,754
                                                                              ------------        ------------
           Total current liabilities                                              543,010             782,466
                                                                              ------------        ------------

LONG TERM LIABILITIES:
       Dividends payable - Preferred Series A                                     853,148             853,148
       Note payable - net of current portion                                      281,250             300,000
       EDA bonds - net of current portion                                       2,635,000           2,635,000
                                                                              ------------        ------------
           Total long-term liabilities                                          3,769,398           3,788,148
                                                                              ------------        ------------

           Total liabilities                                                    4,312,408           4,570,614
                                                                              ------------        ------------


COMMITMENTS AND CONTINGENCIES:

STOCKHOLDERS' EQUITY:
       Preferred stock at liquidating value of $1,000 per share - $1.00 par
           value; 20,000 shares authorized; Series A convertible exchangeable
           preferred stock; 12,015 issued
           and outstanding in 2002                                             12,015,000          12,015,000
       Preferred stock - $1.00 par value; 7,250,000 shares authorized;
           Series B convertible preferred stock; 4,806,000 shares designated,
           454,000 and 200,000 shares issued and
           outstanding respectively                                               454,000             200,000
       Common stock - $.01 par value;
           Authorized - 25,000,000 shares
           Issued and outstanding - 9,728,116 and 9,710,840 shares,
           Respectively                                                            97,281              97,108

       Additional paid-in capital                                              19,535,134          19,469,464

       Accumulated deficit                                                    (24,394,664)        (23,627,688)
                                                                              ------------        ------------

           Total stockholders' equity                                           7,706,751           8,153,884
                                                                              ------------        ------------

           Total liabilities and stockholder's equity                         $12,019,159         $12,724,498
                                                                              ============        ============




               The accompanying notes are an integral part of the
                       consolidated financial statements.

                                       -2-



                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)



                                                          THREE MONTHS ENDED
                                                               June 30,
                                                   ---------------------------------
                                                        2002               2001
                                                   ---------------------------------
                                                                    

REVENUES:
         Product formulation fees                   $   105,011        $    75,798
                                                    -----------         ----------
               Total revenues                           105,011             75,798
                                                    -----------         ----------

OPERATING EXPENSES:
         Research and development                       433,260            310,623
         General and administrative                     223,560            130,273
         Depreciation and amortization                   78,210             70,848
                                                    ------------       ------------
                                                        735,030            511,744
                                                    ------------       ------------

LOSS FROM OPERATIONS                                   (630,019)          (435,946)
                                                    ------------       ------------

OTHER INCOME (EXPENSES):
         Interest income                                 35,965            107,830
         Interest expense                               (53,572)           (55,897)
         Equity in loss of Joint Venture               (118,950)           (60,714)
                                                    ------------       ------------
                                                        136,557             (8,781)
                                                    ------------       ------------

LOSS BEFORE PROVISION FOR INCOME TAXES                 (766,576)          (444,727)
                                                    ------------       ------------

PROVISION FOR INCOME TAXES                                  400              2,255
                                                    ------------       ------------

NET LOSS                                            $  (766,976)       $  (446,982)
                                                    ============       ============

BASIC AND DILUTED LOSS PER COMMON SHARE             $      (.08)       $      (.05)
                                                    ============       ============

WEIGHTED AVERAGE NUMBER OF
         COMMON SHARES OUTSTANDING                    9,726,521          9,408,593
                                                    ============       ============




               The accompanying notes are an integral part of the
                       consolidated financial statements.

                                       -3-





                                                                 ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                                                                CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                                                                            (Unaudited)

                                       SERIES A                SERIES B
                                   PREFERRED STOCK         PREFERRED STOCK     COMMON STOCK     ADDITIONAL
                                   ---------------         ---------------    -------------      PAID-IN   ACCUMULATED STOCKHOLDERS'
                                 SHARES      AMOUNT    SHARES     AMOUNT    SHARES      AMOUNT   CAPITAL     DEFICIT       EQUITY
                                 ------      ------    ------     ------   -------     -------  ----------  ------------ -----------
                                                                                               
BALANCE AT MARCH 31, 2001
                                 12,015  $ 12,015,000        -  $       -  9,376,389  $93,764  $18,071,503  $(21,000,013)$9,180,254
Issuance of Shares through
  exercise of warrants                -             -        -          -     41,286      413       85,159              -    85,572
Issuance of shares and warrants
  through exercise of placement
  agent warrants                      -             -        -          -     14,772      147       53,032              -    53,179
Net loss for three months ended
  June 30, 2001                       -             -        -          -          -        -            -      (446,982)  (446,982)
                                 ------  ------------  -------  ---------  ---------  -------  -----------  ------------- ----------
BALANCE AT JUNE 30, 2001         12,015  $ 12,015,000        0  $       0  9,432,447  $94,324  $18,209,694  $(21,446,995)$8,872,023
                                 ======  ============  =======  =========  =========  =======  ===========  ============= ==========




BALANCE AT MARCH 31, 2002        12,015  $ 12,015,000  200,000  $ 200,000  9,710,840  $97,108  $19,469,464  $(23,627,688)$8,153,884
Issuance of shares through
  exercise of warrants                -             -        -          -      2,606       26       13,004              -    13,030
Issuance of shares and warrants
  through exercise of placement
  agent warrants                      -             -        -          -     14,670      147       52,666              -    52,813
Issuance of Series B
  convertible exchangeable
  Preferred Stock                     -             -  254,000    254,000          -        -            -              -   254,000
Net loss for three months ended
  June 30, 2002                       -             -        -          -          -        -            -      (766,976)  (766,976)
                                 ------  ------------  -------  ---------  ---------  -------  -----------  ------------- ----------
BALANCE AT JUNE 30, 2002         12,015  $ 12,015,000  454,000  $ 454,000 $9,728,116  $97,281  $19,535,134  $(24,394,664)$7,706,751
                                 ======  ============  =======  =========  =========  =======  ===========  ============= ==========




   The accompanying notes are an integral part of the consolidated financial
                                  statements.

                                       -4-


                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                                            THREE MONTHS ENDED
                                                                                                 JUNE 30,
                                                                                    ------------------------------
                                                                                       2002                 2001
                                                                                    -----------          ---------
                                                                                                  
 CASH FLOWS FROM OPERATING ACTIVITIES:
       Net loss                                                                     $  (766,976)        $ (446,982)
       Adjustments to reconcile net loss to cash used in operating activities:
           Depreciation                                                                  73,800             66,450
           Amortization of intangibles                                                    4,410              4,398
           Equity in loss of Joint Venture                                              118,950             60,714
           Deferred income                                                                  ---            250,000
           Changes in assets and liabilities:
                   Accounts receivable                                                   10,000           (236,686)
                 Prepaid expenses and other current assets                               35,176             32,428
                 Due from Joint Venture                                                 274,298            (75,798)
                 Accounts payable, accrued expenses and other current liabilities       (41,262)           (73,315)
                                                                                    ------------        -----------

 NET CASH USED IN OPERATING ACTIVITIES                                                 (291,604)          (418,791)
                                                                                    -----------         -----------

 CASH FLOWS FROM INVESTING ACTIVITIES:
       Maturity of Short-term investment                                                100,000                ---
       Purchase of property and equipment                                               (98,782)           (12,715)
       Purchases of patent                                                              (12,891)               ---
       Restricted cash                                                                   31,972             22,878
                                                                                    ------------        -----------

 NET CASH PROVIDED BY INVESTING ACTIVITIES                                               20,299             10,163
                                                                                    ------------        -----------

 CASH FLOWS FROM FINANCING ACTIVITIES:
       Principal bank note payments                                                     (18,750)               ---
                                                                                    ------------        -----------
       Proceeds from issuance of common stock and warrants                               65,843            138,751
                                                                                    ------------        -----------

 NET CASH PROVIDED BY FINANCING ACTIVITIES                                               47,093            138,751
                                                                                    ------------        -----------


 NET CHANGE IN CASH AND CASH EQUIVALENTS                                               (224,212)          (269,877)

 CASH AND CASH EQUIVALENTS - beginning of period                                      6,852,434          7,296,702
                                                                                    ------------        -----------

 CASH AND CASH EQUIVALENTS - end of period                                          $ 6,628,222         $7,026,825
                                                                                    ============        ===========

 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
       Cash paid for interest                                                       $     3,186         $      ---
       Cash paid for income taxes                                                           400              2,255

 SCHEDULES OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
  Preferred stock issuance in exchange for interest in joint venture                $   254,000                ---
       Paydown of amounts Due to Joint Venture through the issuance
           of Common Stock                                                             (317,144)               ---
       Reduction of Investment in Joint Venture                                          63,144                ---




   The accompanying notes are an integral part of the consolidated financial
                                  statements.

                                       -5-



                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    THREE MONTHS ENDED JUNE 30, 2002 AND 2001
                                   (UNAUDITED)



NOTE 1     -    BASIS OF PRESENTATION
                ---------------------

                The information in this Form 10-Q includes the results of
                operations of Elite Pharmaceuticals, Inc. ("the Company") and
                its wholly-owned subsidiary, Elite Laboratories, Inc. ("Elite
                Labs"), for the three months ended June 30, 2002 and 2001. All
                significant intercompany accounts are eliminated upon
                consolidation. The accompanying unaudited consolidated financial
                statements have been prepared in accordance with accounting
                principles generally accepted in the United States of America
                for interim financial statements. Accordingly, they do not
                include all of the information and footnotes required by
                accounting principles generally accepted in the United States of
                America for complete financial statements. In the opinion of
                management, all adjustments (consisting of normal recurring
                accruals) considered necessary for a fair presentation have been
                included.

                The accounting policies utilized in the preparation of this Form
                10-Q are the same as those set forth in the Company's Form 10K
                at March 31, 2002 and should be read in conjunction with the
                disclosures presented therein.

                The Company does not anticipate being profitable for fiscal year
                2003, therefore a current provision for income tax was not
                established for the three months ended June 30, 2002. Only the
                minimum corporation tax liability required for state purposes is
                reflected.

                This quarterly report may contain forward-looking statements
                which involve certain risks and uncertainties. Important factors
                could arise which could cause the Company's operating results to
                differ materially from those contained in any forward looking
                statement.


   NOTE 2     - EARNINGS PER SHARE
                -------------------

                Earnings per share are based on the weighted average number of
                shares outstanding during each period presented. Common stock
                equivalents have not been included as their effect would be
                antidilutive.


   NOTE 3    - RECENTLY ISSUED ACCOUNTING STANDARDS
               ------------------------------------

                In June 2001, the Financial Accounting Standards Board (FASB)
                issued Statements No. 141, Business Combinations, No. 142,
                Goodwill and Other Intangible Assets, and No. 143, Accounting
                for Asset Retirement Obligations. In August 2001, the FASB
                issued Statement No. 144, Accounting for the Impairment or
                Disposal of Long-Lived Assets. FASB Statement No. 141 eliminated
                the pooling method of accounting for business combinations after
                June 30, 2001. FASB Statement No. 142 eliminated the
                amortization of goodwill and requires  periodic testing for
                impairment of goodwill and other intangibles, effective for the
                Company beginning April 1, 2002. FASB Statement No. 143 applies
                to legal obligations associated with the retirement of a
                tangible long-lived asset, and is effective for the Company
                beginning April 1, 2003. FASB No. 144 describes the accounting
                for the  impairment or disposal of long-lived assets, and is
                effective for the Company beginning April 1, 2002. These
                standards do not have a material effect on the financial
                position or results of operations of the Company.


                                       -6-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    THREE MONTHS ENDED JUNE 30, 2002 AND 2001
                                   (UNAUDITED)

NOTE 4  -       BOND FINANCING OFFERING
                -----------------------

                On September 2, 1999, the Company completed the issuance of
                tax-exempt bonds by the New Jersey Economic Development
                Authority. The aggregate principal proceeds of the fifteen-year
                term bonds were $3,000,000. Interest on the bonds accrues at
                7.75% per annum. The proceeds, net of offering costs of $60,000,
                are being used by the Company to refinance the land and building
                it currently owns, and for the purchase of certain manufacturing
                equipment and related building improvements.

                Offering costs in connection with the bond issuance totaled
                $197,860, including the $60,000 mentioned above which were paid
                from bond proceeds. Offering costs included underwriter fees
                equal to $90,000 (three percent (3%) of the par amount of the
                bonds).

                The bonds are collateralized by a first lien on the building,
                which includes property and equipment. Several restricted cash
                accounts are maintained in connection with the issuance of these
                bonds. These include amounts restricted for payments of bond
                principal and interest, for the refinancing of the land and
                building the Company currently owns, for the purchase of certain
                manufacturing equipment and related building improvements as
                well as for the maintenance of a $300,000 Debt Service Reserve.
                All restricted amounts other than the $300,000 Debt Service
                Reserve are expected to be expended within twelve months and are
                therefore categorized as current assets.

   NOTE 5    -  JOINT VENTURE ACTIVITIES
                ------------------------

                In October 2000, the Company and Elite Labs entered into a joint
                development and operating agreement with Elan Corporation, plc,
                and Elan International Services, Ltd. (together "Elan") to
                develop products using drug delivery technologies and expertise
                of both companies. This joint venture, Elite Research, Ltd.
                ("ERL"), a Bermuda corporation, is initially owned 80.1% by the
                Company and 19.9% by Elan. ERL will fund its research through
                capital contributions from its partners based on the partners'
                ownership percentage. ERL will subcontract research and
                development efforts to Elite Labs, Elan and others. It is
                anticipated that Elite Labs will likely provide most of the
                formulation and development work. Elite Labs has commenced work
                for two products. As of June 30, 2002 and 2001, Elite Labs
                charged $105,011 and $75,798, respectively, to this joint
                venture which is reflected in product formulation revenues.

                While the Company owns 80.1% of the outstanding common stock of
                ERL, Elan and its subsidiaries have retained significant
                minority investor rights that are considered "participating
                rights" as defined in the Emerging Issues Task Force Consensus
                No. 96-16. Accordingly, the Company will not consolidate the
                financial statements of ERL, but will instead account for its
                investment in ERL under the equity method of accounting.

                For the three months ended June 30, 2002 and 2001, ERL
                recognized net losses of $148,502 and $75,798, respectively. The
                net losses include $105,011 and $75,798 due to Elite Labs for
                services rendered to ERL for the three months ended June 30,
                2002 and 2001, respectively. The Company recognized 80.1% of
                ERL's losses, or $118,950 and $60,714, respectively, for the
                three months ended June 30, 2002 and 2001. To date, ERL has not
                recognized any revenue.

                In December 2000, the joint venture had its first organizational
                meeting and approved one product for development. In March 2001,
                the management committee of ERL met to finalize its budget and
                business plan and to complete a preliminary formulation of the
                drug product. As of June 30, 2002, ERL completed in-vivo (pilot
                clinical trial) on the first product and began formulation and
                development of two additional products.

                As of June 30, 2002 and 2001, the Company owed ERL $237,559 and
                $435,754, respectively, representing its 80.1% of unfunded
                contributions to ERL to cover ERL's expenses through June 30,
                2002 and 2001.

                                       -7-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    THREE MONTHS ENDED JUNE 30, 2002 AND 2001
                                   (UNAUDITED)


   NOTE 6    - SALE OF STATE TAX LOSSES
               ------------------------

                In 2000 Elite Labs received approval for the sale of $4,872,267
                of New Jersey net operating losses under the Technology Tax
                Certificate Transfer Program sponsored by the New Jersey
                Economic Development Authority (NJEDA). The total tax benefit
                receivable by Elite Labs was $368,343 of which $222,211 and
                $146,132 was received in 2000 and in 2001, respectively.

                During the fiscal year ended 2002, Elite Labs received approval
                for the sale of an additional $1,822,989 of New Jersey
                net-operating losses under the Technology Tax Certificate
                Transfer Program sponsored by the New Jersey Economic
                Development Authority (NJEDA). The total tax benefit receivable
                by Elite Labs is $137,818, of which $71,741 was received. The
                remaining balance of $66,077 will be received pending the
                NJEDA's authorization. Such amounts are classified as non
                current assets on the accompanying consolidated balance sheets.



   NOTE 7 -  COMMITMENTS AND CONTINGENCIES
             ------------------------------

                On August 1, 1998, Elite Labs entered into a consulting
                agreement with a company for the purpose of providing
                management, marketing and financial consulting services for an
                unspecified term. Terms of the agreement provide for a
                nonrefundable monthly fee of $2,000. This compensation will be
                applied against amounts due pursuant to a business referral
                agreement entered into on April 8, 1997.

                Terms of the business referral agreement provide for payments by
                Elite Labs based upon a formula, as defined, for an unspecified
                term. On November 14, 2000, Elite Labs amended its referral
                agreement to provide certain consulting services for the period
                of November 1, 2000 through October 31, 2003. Elite Labs
                previously advanced $20,000 under the April 8, 1997 agreement in
                addition to a payment of $50,000 made during the year ended
                March 31, 2001. The agreement calls for 25 monthly installments
                of $3,200 beginning on December 1, 2001.

                Consulting expense under this agreement amounted to $9,600 and
                $0 for the three months ended June 30, 2002 and 2001,
                respectively.

                Referral Agreement
                ------------------

                On January 29, 2002, the Company entered into a Referral
                Agreement with an individual (Referring Party) whereby Elite
                Labs will pay the Referring Party a fee based upon payments
                received by Elite Labs from sales of products, development fees,
                licensing fees and royalties generated as a direct result of the
                Referring Party identifying customers for Elite Labs. These
                amounts shall be reduced by the cost of goods sold directly
                incurred in the manufacturing or development of products as well
                as any direct expenses associated with these efforts. Elite Labs
                will pay Referring Party a referral fee each year equal to:

                     Percentage of
                       Referral
                         Base             From             To
                     -------------     -----------    -----------
                          5%           $        0    $ 1,000,000
                          4%            1,000,000      2,000,000
                          3%            2,000,000      3,000,000
                          2%            3,000,000      4,000,000
                          1%            4,000,000      5,000,000


                                       -8-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    THREE MONTHS ENDED JUNE 30, 2002 AND 2001
                                   (UNAUDITED)


NOTE 7 -        COMMITMENTS AND CONTINGENCIES (Continued)
                -----------------------------


                Collaborative Agreements
                ------------------------

                On June 27, 2001, Elite Labs entered into two separate and
                distinct development and license agreements with another
                pharmaceutical company ("partner"). Elite Labs will develop two
                drug compounds for the partner in exchange for certain payments
                and royalties. Elite Labs also reserves the right to manufacture
                the compounds. Elite Labs received $250,000 and $300,000,
                respectively, on these two agreements. These amounts have been
                earned as of March 31, 2002. Elite Labs is currently proceeding
                with development and formulation for both products as specified
                in the development agreements.

                Contingency
                -----------

                Elite Labs is the plaintiff in a civil action brought in the
                Superior Court of New Jersey on November 20, 2000 against three
                parties to recover damages in an unspecified amount based on the
                alleged failure of the defendants to properly perform and
                complete certain pharmaceutical tests and studies for which
                Elite Labs paid approximately $950,000.

                The defendants have brought a counterclaim of approximately
                $418,000 allegedly due for services rendered to Elite Labs by
                the defendants. Elite Labs will vigorously contest the
                counterclaim.

                The action and counterclaim are proceeding in pretrial discovery
                under a Case Management Order entered by the court. If such
                action or counterclaim is in favor of the defendants, the
                recovery, if any, would not have a material effect on the
                Company's financial condition or results of operations. Legal
                counsel is unable to predict the outcome of these actions.
                Accordingly, no provision for liability, if any, has been
                provided in the accompanying consolidated financial statements.


NOTE 8   -      STOCKHOLDERS' EQUITY
                ---------------------


                Private Placement Offering
                --------------------------

                In a private placement offering dated May 17, 1999, the Company
                raised $4,462,500 from the sale of 12.75 units of its
                securities; each unit consisting of 100,000 shares of common
                stock of the Company and 50,000 warrants, each warrant entitling
                the holder to purchase one share of common stock at an exercise
                price of $5.00 per share during the five year period commencing
                with the date of closing of the private placement memorandum
                (June 16,1999). The price per unit was $350,000. The Company
                issued 1,275,000 shares of common stock and 637,500 warrants to
                purchase common stock, at an exercise price of $5.00 per share.

                The Company raised net proceeds of $4,452,500 from the private
                placement after legal fees of $10,000

                Joint Venture Subscription Offering
                -----------------------------------

                On September 21, 2000, 409,165 shares of the Company's common
                stock and 12,015 shares of a newly created Elite Labs Series A
                convertible exchangeable preferred stock ("Series A Preferred
                Stock") were issued to Elan International Services, Ltd. ("EIS")
                for consideration of $5,000,000 and $12,015,000, respectively,
                during the month of October. Proceeds from the sale of the
                Series A Preferred Stock were used to fund Elite Labs 80.1%
                share of Elite Research, Ltd. ("ERL"), a joint venture with EIS.



                                       -9-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    THREE MONTHS ENDED JUNE 30, 2002 AND 2001
                                   (UNAUDITED)

   NOTE 8   -  STOCKHOLDERS' EQUITY  (Continued)
               ----------------------------------

                Joint Venture Subscription Offering (Continued)
                -----------------------------------------------

                The Series A Preferred Stock accrues a dividend of 7% per annum,
                compounded annually and payable in shares of Series A Preferred
                Stock. Dividends shall be accrued and compounded annually
                beginning on October 16, 2001. The Series A Preferred Stock is
                convertible at anytime after two years, at EIS's option, into
                the Company's common stock at a price of $18.00 per share and
                has a term of six years. At the end of the sixth year, at the
                option of the Company, the Series A Preferred Stock shall either
                be redeemed in cash or in shares of the Company's common stock
                at a fair market value equal to the aggregate outstanding Series
                A liquidation preference and accrued dividends. As of June 30,
                2002, Elite Labs has accrued dividends on the Series A Preferred
                Stock, totaling $853,148.

                The Series A Preferred Stock is exchangeable at the option of
                EIS at any time during the term of the agreement for that amount
                of the preferred shares of ERL which will allow EIS to own a
                total of 50% of the issued and outstanding common and preferred
                shares of ERL.

                For a period of one year after the issuance of the above
                securities, EIS shall have the right to require registration
                under the Securities Act of all or part of these securities. All
                registration expenses will be borne by EIS. EIS also has the
                right to piggyback registration if at any time the Company shall
                propose to register shares of common stock under the Securities
                Act.

                On October 17, 2000, the Company also authorized 7,250,000
                shares of newly created Elite Labs Series B Preferred Stock of
                which 4,806,000 has been designated for issuance to EIS for a
                total consideration of $4,806,000. These shares can be issued
                upon demand by Elite Labs in increments of $100,000 and shall be
                used to fund Elite Labs 80.10% portion of the future capital
                contributions to ERL and for subsequent funding of the research
                and development activities for ERL.

                Series B Preferred Stock shall be entitled to receive a
                mandatory dividend equal to 7% per year of the original issue
                price. Such dividend shall be accrued and compounded on each
                succeeding twelve month anniversary of the first issuance and is
                payable solely by the issuance of additional Series B Preferred
                Stock, at a price per share equal to the original issue price
                and not in cash. Dividends shall be compounded commencing one
                year after issuance. Additionally, Class B Preferred Stock shall
                have a senior liquidation preference of $1 per share (original
                issue price) plus any accrued and unpaid dividends. As of June
                30, 2002, Elite Labs has accrued no dividends on the Series B
                Preferred Stock.

                Additionally, Series B Stock shall be exchangeable, at the
                option of EIS, at any time after two years from the date of
                issuance, into shares of the Company's common stock using an
                exchange price of $14.84 per share and has a term of six years
                from the date of first issuance.

                At the end of the sixth year, at the option of the Company,
                Series B Stock can be redeemed in cash or by the issuance of
                shares of the Company's common stock at a fair market value
                equal to the Series B liquidation preference and accrued
                dividends.

                In addition to the offering above, on October 17, 2000 the
                Company issued EIS 100,000 warrants to purchase common stock of
                Elite Pharmaceuticals at the exercise price of $18 per share.
                The warrants are exercisable at any time on or before October
                17, 2005.

                During the period ended June 30, 2002, Elite Labs made a capital
                contribution to ERL in the amount of $254,000. This contribution
                was financed by the proceeds from the issuance to EIS of 254,000
                share of Series B Preferred Stock of Elite Labs. This
                contribution was in addition to a capital contribution in the
                amount of $200,000 made by Elite Labs to ERL in fiscal year
                ended March 31, 2002.



                                      -10-

                   ELITE PHARMACEUTICALS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    THREE MONTHS ENDED JUNE 30, 2002 AND 2001
                                   (UNAUDITED)



   NOTE 9 -  SUBSEQUENT EVENTS
             -----------------

               At a special Board of Directors meeting held on June 27, 2002, it
               was resolved that the Company purchase up to 100,000 shares of
               its common stock in the open market no later than December 31,
               2002. As of August 1, 2002, the Company has purchased 23,700
               shares for total consideration of $94,814.

               The consulting agreement originally entered into on August 1,
               1997 and previously extended through June 30, 2002 has expired.

                The Board of Directors of the Registrant met on July 18, 2002,
               to consider a request by certain holders of Class A Warrants of
               the Registrant (traded on the OTC:BB under ticker symbol ELIPZ)
               ("the Warrants") that the exercise period of the Warrants be
               extended. The Warrants will expire on November 30, 2002. The
               Board of Directors determined that an extension of the exercise
               period of the Warrants was not in the best interests of the
               Registrant.



                                      -11-

                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

               THREE MONTH PERIOD ENDED JUNE 30, 2002 COMPARED TO
                   THE THREE MONTH PERIOD ENDED JUNE 30, 2001


Introduction

         The Company has been developing over fifteen oral controlled release
pharmaceutical products which are at the varying stages of the development
process and testing.

         Elite Labs has also conducted several research and development projects
on behalf of several large pharmaceutical companies. These activities have
generated only limited revenue for Elite Labs to date.

         The Company has established a manufacturing facility in Northvale, N.J.
which is both Federal Drug Administration ("FDA") and Drug Enforcement Agency
("DEA") registered. This facility will allow the Company to make batches in
sizes sufficient to file for FDA approval.

         In October 2000, Elite Labs entered into a joint development and
operating agreement with Elan Corporation, plc, and Elan International Services,
Ltd. (together "Elan") to develop products using drug delivery technologies and
expertise of both companies. This joint venture, Elite Research, Ltd. ("ERL"), a
Bermuda corporation, is initially owned 80.1% by the Company and 19.9% by Elan.
ERL will fund its research through capital contributions from its partners based
on the partners' ownership percentage. ERL will subcontract research and
development efforts to Elite Labs, Elan and others. The in-vivo (pilot
bioavailability) has been completed on the first product formulated by Elite
Labs. Elite Labs has begun to develop formulation for the two additional
products.

         In September 2000, Elite Labs received approval of its application to
sell $4,872,267 in New Jersey Net Operating Tax Losses under the New Jersey
Economic Development Agency's Technology Business Tax Certificate Program. Elite
Labs received $368,343 of proceeds from this sale.

         In November 2001, Elite Labs received approval of its application to
sell an additional $1,822,929 in New Jersey Net Operating Tax Losses under the
New Jersey Economic Development Agency's Technology Business Tax Certificate
Program. Elite Labs expects to receive $137,818 of which $71,741 was received
during the quarter ended December 31, 2001.

         In June 2001, Elite Labs entered into two separate and distinct
development and license agreements with another U.S. pharmaceutical company to
develop two products in exchange for development fees, certain payments,
royalties and manufacturing rights. Elite Labs has undertaken formulation
development for these two products and has earned the development fees paid to
date.

         The Company plans to focus its efforts on the following areas: (i) to
receive FDA approval for one or fifteen of the oral controlled release
pharmaceutical products already developed, either directly or through other
companies; (ii) to commercially exploit these drugs either by licensure and the
collection of royalties, or through the manufacturing of tablets and capsules
using the formulations developed by the Company, and (iii) to continue the
development of new products and the expansion of its licensing agreements with
other large multinational pharmaceutical companies including contract research
and development projects, joint ventures and other collaborations. The Company
has been issued three patents to date and has filed for two more patents. One of
the patents has been assigned to Celgene who has now licensed it to Novartis.




                                      -12-

                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

               THREE MONTH PERIOD ENDED JUNE 30, 2002 COMPARED TO
                   THE THREE MONTH PERIOD ENDED JUNE 30, 2001

                                   (CONTINUED)


Critical Accounting Policies and Estimates

         Management's discussion addresses the Company's consolidated financial
statements, which have been prepared in accordance with accounting principles
generally accepted in the United States of America. The preparation of these
financial statements requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, the disclosure of
contingent assets and liabilities at the date of financial statements and the
reported amounts of revenues and expenses during the reporting period. On an
ongoing basis, management evaluates its estimates and judgment, including those
related to bad debts, intangible assets, income taxes, workers compensation, and
contingencies and litigation. Management bases its estimates and judgments on
historical experience and on various other factors that are believed to be
reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are
not readily apparent from other sources. Actual results may differ from these
estimates under different assumptions or conditions.

         Management believes the following critical accounting policies, among
others, affect its more significant judgments and estimates used in the
preparation of its consolidated financial statements. The Company's most
critical accounting policies include the recognition of revenue upon completion
of certain phases of projects under research and development contracts. The
Company also assesses a need for an allowance to reduce its deferred tax assets
to the amount that it believes is more likely than not to be realized. The
Company assesses the recoverability of long-lived assets and intangible assets
whenever events or changes in circumstances indicate that the carrying value of
the asset may not be recoverable. The Company assesses its exposure to current
commitments and contingences. It should be noted that actual results may differ
from these estimates under different assumptions or conditions.

Results of Consolidated Operations

Period Ended June 30, 2002 vs. Period Ended June 30, 2001

         The Company's revenues for the period ended June 30, 2002 were
$105,011, an increase of $29,213 over the comparable period of the prior year.
For the periods ended June 30, 2002 and 2001, revenues consisted of product
formulation fees of $105,011 and $75,798, respectively, earned in conjunction
with the Company's joint venture in ERL.

         General and administrative expenses for the period ended June 30, 2002
were $223,560, an increase of $93,287, or approximately 72% from the comparable
period of the prior year. The increase in general and administrative expenses
was substantially due to increases in legal and consulting fees.

         Research and development costs for the period ended June 30, 2002, were
$433,260, an increase of $122,637 or approximately 39% from the comparable
period of the prior year. Research and development costs have increased
primarily from the result of increased research and development salaries,
laboratory supplies and raw materials used in the manufacturing and testing
processes.

         The Company's net loss for period ended June 30, 2002 was $766,976 as
compared to $446,982 for the comparable period of the prior year. The increase
in the net loss was primarily due to the increase in research and development
and administrative expenses, offset by smaller increases in revenues.



                                      -13-

                           ELITE PHARMACEUTICALS, INC.

                                 PART I. ITEM 2

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

               THREE MONTH PERIOD ENDED JUNE 30, 2002 COMPARED TO
                   THE THREE MONTH PERIOD ENDED JUNE 30, 2001

                                   (CONTINUED)

Material Changes in Financial Condition

         The Company's working capital (total current assets less total current
liabilities), which was $7,054,961 as of March 31, 2002, decreased to $6,618,759
as of June 30, 2002. The decrease in working capital is primarily due to the
Company's net loss from operations partially offset by the receipt of $65,843
from the issuance of common stock and warrants.

         The Company experienced negative cash flow from operations of $291,604
for the period ended June 30, 2002 primarily due to the Company's net loss from
operations of $766,976.


Forward Looking Statements

         This report contains forward-looking statements that describe the
Company's business prospects. These statements involve risks and uncertainties
including, but not limited to, rapid technology changes, regulatory uncertainty,
level of demand for the Company's products and services, product acceptance,
industry wide competitive factors, and political, economic or other conditions.
Furthermore, market trends are subject to changes which could adversely affect
future results. Reference should be made to the Company's Prospectus for its
initial public offering declared effective on August 14, 1998, and the
supplement to the Prospectus dated August 19, 1998, for additional discussion
concerning such risk factors.




                                      -14-

                  PART I.  FINANCIAL INFORMATION (CONTINUED)

ITEM 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
                         No Report Required


                  PART II. OTHER INFORMATION


ITEM 1.           LEGAL PROCEEDINGS
                         No Report Required


ITEM 2.           CHANGES IN SECURITIES
                         No Report Required


ITEM 3.           DEFAULTS UPON SENIOR SECURITIES
                         No Report Required


ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
                         No Report Required


ITEM 5.           OTHER INFORMATION
                         No Report Required


ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

                  (a)    Exhibits:

                          No Exhibits Required

                  (b)    Reports on Form 8-K. No report on Form 8-K has been
                         filed during quarter ending June 30, 2002. A report was
                         filed on Form 8-K on July 18, 2002 to announce that the
                         Class A warrants expiring on November 30, 2002 will not
                         be extended.




                                      -15-



                          CERTIFICATION AND SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

We, the undersigned chief executive officer and chief financial officer of the
registrant, hereby certify that this report fully complies with the requirements
of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that
information contained in this periodic report fairly presents, in all material
respects, the financial condition and results of operations of the issuer.


                           ELITE PHARMACEUTICALS, INC.

 Date: August 8, 2002      By: /s/Atul M. Mehta
                           ---------------------------------------------------
                           Atul M. Mehta
                           President & Chief Executive Officer
                           (Principal Executive Officer)


 Date: August 6, 2002      By: /s/Mark I. Gittelman
                           ---------------------------------------------------
                           Mark I. Gittelman
                           Chief Financial Officer and Treasurer
                           (Principal Financial & Accounting Officer)



                                      -16-